26.65
Revenue₹M
25.86
27.74
29.24
31.22
33.26
35.40
36.94
40.15
42.06
43.99
29.38
5.75%
6.17%
57
18.26
Revenue growth%
20.68
18.63
18.95
18.48
17.31
14.45
14.18
12.91
15.50
12.68
8.24
14.18
16.40
90
3.56
Gross margin%
23.72
26.48
29.00
30.75
29.17
30.69
29.41
32.05
30.47
29.34
28.85
30.47
29.38
76
12.21
Operating margin%
10.43
9.84
12.54
14.63
14.97
17.63
18.26
20.96
22.21
21.92
13.52
20.96
16.30
26
2.65
Net margin%
11.25
10.71
9.11
10.38
10.92
8.20
10.24
8.57
6.55
6.77
11.71
8.20
9.68
25
37.27
P/E ratio (avg)x
11.35
10.03
10.38
10.44
9.074
9.181
9.272
8.419
7.127
7.438
28.74
8.419
9.226
25
23.14
EV/EBITx
6.668
7.422
8.132
7.773
8.097
8.625
9.348
9.218
9.476
8.619
12.68
9.218
8.376
53
16.86
FCF yield (avg)%
21.07
18.52
19.69
21.62
19.71
19.33
18.79
20.59
23.18
23.42
21.57
20.59
20.15
12
19.33
FCF margin%
7.18
5.68
5.65
4.92
5.80
2.99
2.23
0.40
0.85
1.41
17.30
1.41
3.96
38
0.101
FCF / Net incomex
1.321
1.136
1.164
1.034
0.904
0.779
0.841
0.846
0.810
0.854
1.577
0.841
0.879
41
6.45
ROIC%
7.41
10.33
10.21
7.68
10.40
9.51
10.34
10.20
9.30
8.47
7.10
9.51
9.85
40
14.65
Return on equity%
22.68
25.46
26.19
26.23
24.08
22.19
20.85
18.34
21.09
20.14
6.57
20.85
22.43
22
17.68
Return on assets%
21.87
22.67
25.50
27.25
25.12
23.69
25.98
25.96
28.54
26.44
17.86
25.98
25.73
20
0.29
EPS₹
0.23
0.22
0.21
0.22
0.20
0.20
0.18
0.16
0.16
0.14
0.32
(6.44%)
(4.56%)
—
11.65
EPS growth%
29.71
27.14
26.05
27.41
24.64
22.45
25.34
24.38
21.61
20.75
3.59
22.45
24.99
43
0.59
Bookvalue per sh₹
0.64
0.68
0.75
0.76
0.88
1.01
1.19
1.26
1.38
1.65
0.45
13.49%
9.85%
—
0.44
FCF per share₹
0.38
0.45
0.48
0.55
0.56
0.64
0.74
0.87
0.98
0.98
0.39
12.11%
11.63%
—
0.11
Dividend per sh₹
0.95
0.96
0.99
1.05
0.99
0.95
0.91
0.97
1.08
1.13
0.57
2.74%
3.11%
—
22.04
Div yield (avg)%
13.19
14.92
14.70
15.06
15.00
14.84
14.29
17.16
16.83
16.33
12.83
16.33
14.96
55
23.29
Payout ratio%
14.26
16.79
15.58
18.02
18.54
20.31
22.34
20.17
22.78
25.48
21.24
22.34
19.36
29
27.44
Shares (diluted)M
26.24
25.92
28.25
26.65
30.63
34.37
32.54
30.78
30.81
30.51
27.51
(0.08%)
2.25%
6
29.60
Buyback yield%
27.46
28.84
30.57
27.98
27.36
29.19
27.32
26.29
26.53
25.82
7.06
26.53
27.41
17
0.290
D/E ratiox
0.125
0.124
0.118
0.128
0.113
0.120
0.116
0.126
0.129
0.124
0.351
0.124
0.124
43
38.36
Enterprise value₹M
37.05
35.65
39.30
39.65
44.72
46.40
53.64
59.56
56.64
57.08
36.63
5.00%
3.94%
31
36.44
LT debt₹M
37.02
32.31
34.39
33.38
32.18
32.07
29.34
27.79
25.28
23.10
7.516
(6.42%)
(5.57%)
15
Revenue
₹43.99M
6.17%
1.00×
Cost of revenue
₹23.29M
6.11%
0.99×
Operating expenses
₹9.141M
5.88%
0.97×
Property and equipment
14.25%
Spread over hurdle
(0.64%)